Using the industry peer median EV/Revenue multiple (trailing + forward), Telephone and Data Systems, Inc. (TDS) has a fair value of $44.57 based on 6 comparable companies in the Telecommunications Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Telephone and Data Systems, Inc.TDS | 4,988 | 5.0x | 1.2x |
| Lumen Technologies, Inc. | 6,800 | 1.9x | 2.2x |
| PLDT Inc. | 4,516 | 1.6x | 1.6x |
| Array Digital Infrastructure, Inc. | 4,166 | 35.4x | 27.5x |
| Liberty Global plc | 4,014 | 2.5x | 2.5x |
| VEON Ltd. | 3,335 | 1.5x | 1.4x |
| Kyivstar Group Ltd. Common Shares | 2,376 | 2.1x | 2.0x |
| Industry Median | 2.0x | 2.1x | |
| (*) Revenue | 1,228 | 4,952 | |
| = Enterprise Value | 2,457 | 10,186 | |
| (-) Net Debt | 1,188 | 1,188 | |
| Equity Value | 1,269 | 8,998 | |
| (/) Outstanding shares | 115 | 115 | |
| Fair Price | $11 | $78 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.